ALL Allstate Corporation (The) Common Stock
$233.98
가격 · 6월 26, 2026
기준 재무 정보 4월 29, 2026
52주 범위
$188–$237
94% of range
애널리스트 평점
HOLD
30 analysts
목표 주가
$241
+3% upside
P/E (TTM)
5.5
ROE
39.5%
순이익률
15.2%
ALL 주식 스냅샷 가격, 시가총액, P/E, EPS, ROE, 부채/자본, 52주 범위
가격
$233.98
시가총액
$54.12B
P/E (TTM)
5.5
EPS (TTM)
$38.06
매출 (TTM)
$67.69B
배당 수익률
1.9%
ROE
39.5%
부채/자본
—
52주 범위
$188 – $237
ALL 주가 차트 기술 지표가 포함된 일일 OHLCV — 팬, 확대/축소 및 보기 사용자 정의
Configure
10년 성과 매출, 순이익, 마진 및 EPS 추세
매출 및 순이익
$67.69B
2016-12-31
→
2025-12-31
EPS
$38.06
2016-12-31
→
2025-12-31
잉여현금흐름
$9.88B
2016-12-31
→
2025-12-31
마진
15.2%
가치 평가 P/E, P/S, P/B, EV/EBITDA 비율 — 주식이 비싼가요, 싼가요?
지표
5년 추세
ALL
동종업계 중앙값
P/E (TTM)
5.5
11.8
P/S (TTM)
0.8
1.4
P/B
1.8
1.9
Price / FCF (주가 / FCF)
5.5
—
수익성 총, 영업 및 순이익률; ROE, ROA, ROIC
지표
5년 추세
ALL
동종업계 중앙값
Net Profit Margin (순이익률)
15.2%
12.9%
ROA
8.9%
4.5%
ROE
39.5%
19.7%
재무 건전성 부채, 유동성, 지급능력 — 대차대조표 건전성
지표
5년 추세
ALL
동종업계 중앙값
성장 매출, EPS 및 순이익 성장률: YoY, 3년 CAGR, 5년 CAGR
지표
5년 추세
ALL
동종업계 중앙값
Revenue YoY (매출 YoY)
5.6%
—
Revenue CAGR 3Y (매출 CAGR 3년)
9.6%
—
Revenue CAGR 5Y (매출 CAGR 5년)
10.1%
—
EPS YoY
124.0%
—
Net Income YoY (순이익 YoY)
120.3%
—
자본 효율성 자산 회전율, 재고 회전율, 매출채권 회전율
지표
5년 추세
ALL
동종업계 중앙값
Payout Ratio (지급 비율)
10.1%
—
배당금 배당 수익률, 지급 비율, 배당 이력, 5년 CAGR
배당 수익률
1.9%
지급 비율
10.1%
5년 배당 CAGR
—
| 배당락일 | 금액 |
|---|---|
| 2026년 6월 1일 | $1.0800 |
| 2026년 3월 2일 | $1.0800 |
| 2025년 12월 1일 | $1.0000 |
| 2025년 8월 29일 | $1.0000 |
| 2025년 6월 9일 | $1.0000 |
| 2025년 3월 10일 | $1.0000 |
| 2024년 11월 29일 | $0.9200 |
| 2024년 8월 30일 | $0.9200 |
| 2024년 5월 31일 | $0.9200 |
| 2024년 3월 1일 | $0.9200 |
| 2023년 11월 29일 | $0.8900 |
| 2023년 8월 30일 | $0.8900 |
| 2023년 6월 1일 | $0.8900 |
| 2023년 2월 27일 | $0.8900 |
| 2022년 11월 29일 | $0.8500 |
| 2022년 8월 30일 | $0.8500 |
| 2022년 6월 2일 | $0.8500 |
| 2022년 2월 25일 | $0.8500 |
| 2021년 11월 29일 | $0.8100 |
| 2021년 8월 30일 | $0.8100 |
ALL 분석가 합의 강세 및 약세 애널리스트 의견, 12개월 목표 주가, 상승 여력
매수
30 명의 애널리스트
- 적극 매수 7 23.3%
- 매수 10 33.3%
- 보유 12 40.0%
- 매도 1 3.3%
- 적극 매도 0 0.0%
12개월 목표 주가
22 명의 애널리스트 · 2026-06-28
중앙값
$242.50
지금
$233.98
저가
$176.00
고가
$295.00
중앙값 목표
$242.50
+3.6%
평균 목표
$240.86
+2.9%
실적 기록 EPS 실제 vs 예상, 서프라이즈 %, 달성률, 다음 실적 발표일
평균 서프라이즈
3.0%
다음 실적
8월 05, 2026
| 기간 | EPS Actual | EPS 예상 | 서프라이즈 |
|---|---|---|---|
| 2026년 3월 31일 | $10.65 | $7.36 | 3.3% |
| 2025년 12월 31일 | $14.31 | $9.96 | 4.3% |
| 2025년 9월 30일 | $11.17 | $7.62 | 3.6% |
| 2025년 6월 30일 | $5.94 | $3.32 | 2.6% |
| 2025년 3월 31일 | $3.53 | $2.50 | 1.0% |
동료 비교 주요 지표 대 섹터 동종 기업
| 티커 | 시가총액 | P/E | 매출 YoY | 순이익률 | ROE | 매출 총이익률 |
|---|---|---|---|---|---|---|
| ALL | $54.12B | 5.5 | 5.6% | 15.2% | 39.5% | — |
| PGR | — | 11.8 | 16.3% | 12.9% | 40.5% | — |
| TRV | $63.09B | 10.6 | 5.2% | 12.9% | 20.6% | — |
| AIG | $46.04B | 15.8 | -1.8% | 11.6% | 7.4% | — |
| HIG | $38.16B | 10.3 | 6.9% | 13.5% | 21.4% | — |
| CINF | $25.38B | 10.8 | 11.4% | 18.9% | 16.0% | — |
| WRB | $26.45B | 15.8 | 7.8% | 12.1% | 19.7% | — |
| MKL | $27.06B | 12.7 | 4.7% | 13.6% | 11.9% | — |
| L | — | 13.2 | 5.4% | 9.0% | 9.3% | — |
| AIZ | — | — | — | — | — | — |
| CNA | $12.92B | 10.2 | 5.0% | 8.5% | 11.6% | — |
전체 기본 지표 연도별 모든 지표 — 손익계산서, 대차대조표, 현금흐름
손익계산서 11
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $67.69B | $64.11B | $57.09B | $51.41B | $50.60B | $41.91B | $41.54B | $39.81B | $39.41B | $37.40B | $35.65B | $35.24B | |
| Interest Expense | · | · | $379M | $335M | $330M | $318M | $327M | $332M | $335M | $295M | $292M | $322M | |
| Interest Income | $3.75B | $3.41B | $2.79B | $2.65B | $3.46B | $1.72B | $1.90B | $3.51B | $3.61B | $3.21B | $3.31B | $3.62B | |
| Pretax Income | $13.16B | $5.76B | $-348M | · | · | · | · | · | · | · | · | · | |
| Income Tax | $2.89B | $1.16B | $-135M | $-488M | $1.29B | $1.37B | $1.12B | $468M | $995M | $877M | $1.11B | $1.39B | |
| Net Income | $10.28B | $4.67B | $-188M | $-1.29B | $1.61B | $5.58B | $4.85B | $2.16B | $3.55B | $1.88B | $2.17B | $2.85B | |
| EPS (Basic) | $38.56 | $17.22 | $-1.20 | $-5.14 | $5.09 | $17.53 | $14.25 | $5.78 | $9.50 | $4.72 | $5.12 | $6.37 | |
| EPS (Diluted) | $38.06 | $16.99 | $-1.20 | $-5.14 | $5.01 | $17.31 | $14.03 | $5.70 | $9.35 | $4.67 | $5.05 | $6.27 | |
| Shares (Basic) | 263,600,000 | 264,300,000 | 262,500,000 | 271,200,000 | 294,800,000 | 311,600,000 | 328,200,000 | 347,800,000 | 362,000,000 | 372,800,000 | 401,100,000 | 431,400,000 | |
| Shares (Diluted) | 267,100,000 | 267,800,000 | 262,500,000 | 271,200,000 | 299,100,000 | 315,500,000 | 333,500,000 | 353,200,000 | 367,800,000 | 377,300,000 | 406,800,000 | 438,200,000 | |
| EBITDA | $482M | $555M | $704M | $847M | $1.09B | $686M | $647M | $511M | $483M | $382M | $371M | $366M |
대차대조표 16
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $678M | $704M | $722M | $736M | $763M | $311M | $338M | $499M | $617M | $436M | $495M | $657M | |
| Short-term Investments | $4.89B | $4.54B | $5.14B | $4.17B | $4.01B | $6.81B | $4.26B | $3.03B | $1.94B | $4.29B | $2.12B | $2.54B | |
| PP&E (Net) | $627M | $669M | $859M | $987M | $939M | $1.06B | $1.15B | $1.04B | $1.07B | $1.06B | $1.02B | $1.03B | |
| Accum. Depreciation | $2.34B | $2.50B | $2.59B | $2.45B | $2.44B | $2.81B | $2.60B | $2.41B | $2.27B | $2.16B | $2.09B | $2.12B | |
| Goodwill | $3.12B | $3.25B | $3.50B | $3.50B | $3.50B | $2.37B | $2.54B | $2.53B | $2.18B | $1.22B | $1.22B | $1.22B | |
| Intangibles | $558M | $754M | $966M | $1.00B | · | · | · | · | · | · | · | · | |
| Total Assets | $119.76B | $111.62B | $103.36B | $97.99B | $99.44B | $125.99B | $119.95B | $112.25B | $112.42B | $108.61B | $104.66B | $108.48B | |
| Deferred Tax | $227M | $0 | $0 | $0 | $833M | $382M | $1.15B | · | · | · | · | · | |
| Total Liabilities | $89.17B | $90.25B | $85.73B | $80.63B | $74.31B | $95.77B | $93.95B | $90.94B | $89.87B | $88.04B | $84.63B | $86.17B | |
| Long-term Debt | $7.49B | $8.09B | $7.94B | $7.96B | $7.98B | $7.83B | $6.63B | $6.45B | $6.35B | $6.35B | $5.12B | $5.14B | |
| Retained Earnings | $62.39B | $53.29B | $49.72B | $50.97B | $53.29B | $52.77B | $48.07B | $44.03B | $43.16B | $40.68B | $39.41B | $37.84B | |
| Treasury Stock | $38.21B | $37.00B | $37.11B | $36.86B | $34.47B | $31.33B | $29.75B | $28.09B | $25.98B | $24.74B | $23.62B | $21.03B | |
| AOCI | $255M | $-889M | $-700M | $-2.39B | $655M | $3.30B | $1.95B | $118M | $306M | $-416M | $-755M | $561M | |
| Stockholders' Equity | $30.61B | $21.44B | $17.77B | $17.49B | $24.94B | $30.22B | $26.00B | $21.31B | $22.55B | $20.57B | $20.02B | $22.30B | |
| Liabilities + Equity | $119.76B | $111.62B | $103.36B | $97.99B | $99.44B | $125.99B | $119.95B | $112.25B | $112.42B | $108.61B | $104.66B | $108.48B | |
| Shares Outstanding | 260,000,000 | 265,000,000 | 262,000,000 | 263,000,000 | 281,000,000 | 304,000,000 | 319,000,000 | 332,000,000 | 355,000,000 | 366,000,000 | 381,000,000 | 418,000,000 |
현금 흐름 17
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $482M | $555M | $704M | $847M | $1.09B | $686M | $647M | $511M | $483M | $382M | $371M | $366M | |
| Deferred Tax | $156M | $-17M | $-249M | $-453M | $451M | $-107M | $197M | $-236M | $-23M | $223M | $78M | $263M | |
| Amort. of Intangibles | $231M | $280M | $329M | $353M | $376M | $118M | $126M | $105M | $99M | $32M | · | · | |
| Restructuring | $61M | $61M | $169M | $51M | $170M | $253M | $39M | $67M | $96M | $30M | $39M | $18M | |
| Other Non-cash | $-810M | $3.73B | $3.96B | $6.04B | $1.98B | $-655M | $-616M | $2.62B | $858M | $1.51B | $996M | $-243M | |
| Operating Cash Flow | $10.11B | $8.93B | $4.23B | $5.12B | $5.12B | $5.49B | $5.13B | $5.17B | $4.31B | $3.99B | $3.62B | $3.24B | |
| CapEx | $228M | $210M | $267M | $420M | $345M | $308M | $433M | $277M | $299M | $313M | $303M | $288M | |
| Investing Cash Flow | $-7.25B | $-8.25B | $-3.00B | $-1.73B | $510M | $-3.44B | $-2.81B | $-1.72B | $-1.21B | $-2.53B | $742M | $1.62B | |
| Debt Issued | $0 | $495M | $743M | $0 | $0 | $1.19B | $491M | $498M | $0 | $1.24B | $0 | $0 | |
| Net Debt Issued | $-600M | $145M | $-7M | $0 | $-436M | $1.19B | $174M | $98M | $0 | $1.22B | $-20M | $-1.01B | |
| Stock Repurchased | $1.23B | $2M | $335M | $2.52B | $3.12B | $1.74B | $1.74B | $2.30B | $1.50B | $1.34B | $2.81B | $2.30B | |
| Net Stock Activity | $-1.23B | $-2M | $-335M | $-2.52B | $-3.12B | $-1.74B | $-1.74B | $-2.30B | $-1.50B | $-1.34B | $-2.81B | $-2.30B | |
| Dividends Paid | $1.04B | $962M | $925M | $926M | $885M | $668M | $653M | $614M | $525M | $486M | $483M | $477M | |
| Financing Cash Flow | $-2.88B | $-697M | $-1.24B | $-3.42B | $-5.24B | $-2.01B | $-2.48B | $-3.57B | $-2.92B | $-1.53B | $-4.52B | $-4.88B | |
| Net Change in Cash | $-26M | $-18M | $-14M | $-27M | $386M | $39M | $-161M | $-118M | $181M | · | · | · | |
| Taxes Paid | $2.15B | · | · | · | · | · | · | · | · | · | · | · | |
| Free Cash Flow | $9.88B | $8.72B | $3.96B | $4.70B | $4.77B | $5.18B | $4.70B | $4.90B | $4.01B | $3.68B | $3.31B | $2.95B |
수익성 5
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 15.2% | 7.3% | -0.33% | -2.5% | 3.2% | 12.4% | 10.8% | 5.7% | 8.3% | 5.1% | 6.1% | 8.1% | |
| Pretax Margin | 19.4% | · | · | · | · | · | · | · | · | · | · | · | |
| EBITDA Margin | 0.71% | 0.87% | 1.2% | 1.7% | 2.1% | 1.5% | 1.5% | 1.3% | 1.2% | 1.1% | 1.0% | 1.0% | |
| ROA | 8.9% | 4.3% | -0.19% | -1.3% | 1.4% | 4.5% | 4.2% | 2.0% | 2.9% | 1.8% | 2.0% | 2.5% | |
| ROE | 39.5% | 22.1% | -1.2% | -7.5% | 6.2% | 19.4% | 18.6% | 10.0% | 14.3% | 9.2% | 10.3% | 13.0% |
효율성 1
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.6 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 |
성장률 10
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue YoY | 5.6% | 12.3% | 11.1% | 1.6% | 20.7% | · | · | · | · | · | · | · | |
| Revenue CAGR 3Y | 9.6% | 8.2% | 10.9% | · | · | · | · | · | · | · | · | · | |
| Revenue CAGR 5Y | 10.1% | · | · | · | · | · | · | · | · | · | · | · | |
| EPS YoY | 124.0% | · | · | · | -71.1% | · | · | · | · | · | · | · | |
| EPS CAGR 3Y | · | 50.2% | · | · | · | · | · | · | · | · | · | · | |
| EPS CAGR 5Y | 17.1% | · | · | · | · | · | · | · | · | · | · | · | |
| Net Income YoY | 120.3% | · | · | · | -71.0% | · | · | · | · | · | · | · | |
| Net Income CAGR 3Y | · | 42.5% | · | · | · | · | · | · | · | · | · | · | |
| Net Income CAGR 5Y | 13.0% | · | · | · | · | · | · | · | · | · | · | · | |
| Dividend CAGR 5Y | 9.2% | · | · | · | · | · | · | · | · | · | · | · |
가치 평가 (TTM) 13
| 지표 | 추세 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $67.69B | $64.11B | $57.09B | $51.41B | $50.60B | $41.91B | $41.54B | $39.81B | $39.41B | $37.40B | $35.65B | $35.24B | |
| Net Income TTM | $10.28B | $4.67B | $-188M | $-1.29B | $1.61B | $5.58B | $4.85B | $2.16B | $3.55B | $1.88B | $2.17B | $2.85B | |
| Market Cap | $54.12B | $51.09B | $36.67B | $35.66B | $33.06B | $33.42B | $35.87B | $27.43B | $37.17B | $27.13B | $23.66B | $29.36B | |
| P/E | 5.5 | 11.3 | -116.7 | -26.4 | 23.5 | 6.4 | 8.0 | 14.5 | 11.2 | 15.9 | 12.3 | 11.2 | |
| P/S | 0.8 | 0.8 | 0.6 | 0.7 | 0.7 | 0.8 | 0.9 | 0.7 | 0.9 | 0.7 | 0.7 | 0.8 | |
| P/B | 1.8 | 2.4 | 2.1 | 2.0 | 1.3 | 1.1 | 1.4 | 1.3 | 1.6 | 1.3 | 1.2 | 1.3 | |
| P / Tangible Book | 2.0 | 2.9 | 2.8 | 2.7 | 1.5 | 1.2 | · | · | · | · | · | · | |
| P / Cash Flow | 5.4 | 5.7 | 8.7 | 7.0 | 6.5 | 6.1 | 7.0 | 5.3 | 8.6 | 6.8 | 6.5 | 9.1 | |
| P / FCF | 5.5 | 5.9 | 9.3 | 7.6 | 6.9 | 6.4 | 7.6 | 5.6 | 9.3 | 7.4 | 7.1 | 10.0 | |
| Dividend Yield | 1.9% | 1.9% | 2.5% | 2.6% | 2.7% | 2.0% | 1.8% | 2.2% | 1.4% | 1.8% | 2.0% | 1.6% | |
| Earnings Yield | 18.3% | 8.8% | -0.86% | -3.8% | 4.3% | 15.8% | 12.5% | 6.9% | 8.9% | 6.3% | 8.1% | 8.9% | |
| Payout Ratio | 10.1% | 20.6% | -492.0% | -70.6% | 55.4% | 12.0% | 13.5% | 27.3% | 16.5% | 25.9% | 22.2% | 16.7% | |
| Annual Payout | $1.04B | $962M | $925M | $926M | $885M | $668M | $653M | $614M | $525M | $486M | $483M | $477M |
손익계산서 10
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $16.94B | $17.34B | $17.25B | $16.63B | $16.45B | $16.51B | $16.63B | $15.71B | $15.26B | $14.83B | $14.50B | $13.98B | $13.79B | $13.65B | $13.21B | $12.22B | |
| Interest Expense | · | · | · | · | · | · | · | · | $97M | · | $88M | $98M | $86M | · | $85M | $83M | |
| Interest Income | $1.01B | $979M | $1.02B | $823M | $925M | $919M | $863M | $788M | $837M | $690M | $771M | $681M | $650M | $632M | $754M | $618M | |
| Income Tax | $650M | $1.09B | $1.07B | $604M | $123M | $559M | $254M | $83M | $266M | $340M | $-17M | $-373M | $-85M | $-114M | $-236M | $-289M | |
| Net Income | $2.46B | $3.83B | $3.75B | $2.11B | $595M | $1.93B | $1.19B | $331M | $1.22B | $1.49B | $-5M | $-1.35B | $-320M | $-277M | $-659M | $-1.01B | |
| EPS (Basic) | $9.36 | $14.55 | $14.13 | $7.86 | $2.13 | $7.16 | $4.39 | $1.14 | $4.51 | $5.56 | $-0.16 | $-5.29 | $-1.31 | $-1.07 | $-2.55 | $-3.80 | |
| EPS (Diluted) | $9.25 | $14.37 | $13.95 | $7.76 | $2.11 | $7.07 | $4.33 | $1.13 | $4.46 | $5.56 | $-0.16 | $-5.29 | $-1.31 | $-1.04 | $-2.55 | $-3.80 | |
| Shares (Basic) | 259,400,000 | -529,400,000 | 263,100,000 | 264,600,000 | 265,300,000 | -527,900,000 | 264,600,000 | 264,100,000 | 263,500,000 | -525,400,000 | 261,800,000 | 262,600,000 | 263,500,000 | -549,400,000 | 268,700,000 | 273,800,000 | |
| Shares (Diluted) | 262,600,000 | -536,000,000 | 266,400,000 | 267,900,000 | 268,800,000 | -533,800,000 | 268,000,000 | 267,100,000 | 266,500,000 | -525,400,000 | 261,800,000 | 262,600,000 | 263,500,000 | -553,100,000 | 268,700,000 | 273,800,000 | |
| EBITDA | $101M | · | · | · | $132M | · | · | · | $132M | · | · | · | $177M | · | · | · |
대차대조표 16
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $697M | $678M | $931M | $995M | $840M | $704M | $816M | $599M | $850M | · | $860M | $699M | $662M | · | $786M | $766M | |
| Short-term Investments | $4.71B | $4.89B | $8.74B | $9.64B | $6.54B | $4.54B | $6.99B | $5.29B | $4.32B | · | $3.37B | $5.14B | $6.72B | · | $4.03B | $4.38B | |
| PP&E (Net) | $606M | $627M | $601M | $619M | $632M | $669M | $714M | $777M | $802M | · | $909M | $945M | $971M | · | $1.01B | $975M | |
| Accum. Depreciation | · | $2.34B | · | · | · | $2.50B | · | · | · | · | · | · | · | · | · | · | |
| Goodwill | $3.12B | $3.12B | $3.12B | $3.12B | $3.12B | $3.25B | $3.21B | $3.50B | $3.50B | · | $3.50B | $3.50B | $3.50B | · | $3.50B | $3.50B | |
| Intangibles | · | $558M | · | · | · | $754M | · | · | · | · | · | · | · | · | · | · | |
| Total Assets | $123.97B | $119.76B | $120.40B | $115.89B | $115.16B | $111.62B | $113.74B | $108.37B | $105.24B | · | $101.18B | $100.51B | $99.63B | · | $97.68B | $96.35B | |
| Deferred Tax | $0 | $227M | $311M | · | · | $0 | $211M | · | · | · | · | · | · | · | $0 | $0 | |
| Total Liabilities | $92.39B | $89.17B | $92.91B | $91.89B | $93.11B | $90.25B | $92.91B | $89.80B | $86.76B | · | $86.73B | $85.14B | $82.26B | · | $80.11B | $76.33B | |
| Long-term Debt | $7.49B | $7.49B | $8.09B | $8.09B | $8.09B | $8.09B | $8.08B | $8.08B | $7.94B | · | $7.95B | $7.95B | $8.45B | · | $7.97B | $7.97B | |
| Retained Earnings | $64.54B | $62.39B | $58.85B | $55.40B | $53.59B | $53.29B | $51.63B | $50.72B | $50.66B | · | $48.49B | $48.77B | $50.39B | · | $51.49B | $52.41B | |
| Treasury Stock | $38.82B | $38.21B | $37.77B | $37.42B | $37.08B | $37.00B | $37.01B | $37.04B | $37.04B | · | $37.15B | $37.13B | $36.98B | · | $36.52B | $35.86B | |
| AOCI | $-292M | $255M | $298M | $-57M | $-509M | $-889M | $251M | $-1.03B | $-883M | · | $-2.57B | $-1.91B | $-1.67B | · | $-3.04B | $-2.16B | |
| Stockholders' Equity | $31.61B | $30.61B | $27.50B | $24.02B | $22.05B | $21.44B | $20.88B | $18.59B | $18.64B | $17.77B | $14.59B | $15.52B | $17.49B | · | $17.67B | $20.11B | |
| Liabilities + Equity | $123.97B | $119.76B | $120.40B | $115.89B | $115.16B | $111.62B | $113.74B | $108.37B | $105.24B | · | $101.18B | $100.51B | $99.63B | · | $97.68B | $96.35B | |
| Shares Outstanding | 258,000,000 | 260,000,000 | 262,000,000 | 264,000,000 | 265,000,000 | 265,000,000 | 265,000,000 | 264,000,000 | 264,000,000 | · | 262,000,000 | 262,000,000 | 263,000,000 | · | 266,000,000 | 271,000,000 |
현금 흐름 15
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| D&A | $101M | $108M | $115M | $127M | $132M | $151M | $140M | $132M | $132M | $165M | $176M | $186M | $177M | $201M | $194M | $216M | |
| Amort. of Intangibles | $47M | $56M | $59M | $57M | $59M | $70M | $71M | $70M | $69M | $83M | $83M | $82M | $81M | $89M | $90M | $87M | |
| Restructuring | $5M | $13M | $17M | $15M | $16M | $10M | $28M | $13M | $10M | $28M | $87M | $27M | $27M | $24M | $14M | $1M | |
| Other Non-cash | $1.00B | · | · | · | $1.24B | · | · | · | $316M | · | · | · | $744M | · | · | · | |
| Operating Cash Flow | $3.56B | $2.99B | $3.28B | $1.87B | $1.96B | $1.71B | $3.20B | $2.36B | $1.67B | $1.23B | $1.23B | $1.17B | $601M | $970M | $2.05B | $1.67B | |
| CapEx | $40M | $89M | $48M | $-1M | $92M | $50M | $63M | $56M | $41M | $71M | $55M | $62M | $79M | $68M | $124M | $98M | |
| Investing Cash Flow | $-2.63B | $-1.95B | $-2.81B | $-1.21B | $-1.29B | $-1.67B | $-2.69B | $-2.52B | $-1.37B | $-1.10B | $-845M | $-253M | $-796M | $-447M | $-1.14B | $-1.12B | |
| Debt Issued | · | $0 | $0 | · | · | $0 | $0 | $495M | $0 | $0 | $0 | $-1M | $744M | $0 | $0 | $0 | |
| Net Debt Issued | · | · | · | · | · | · | · | · | $0 | · | · | · | $494M | · | · | · | |
| Stock Repurchased | $614M | $434M | $360M | $340M | $99M | $2M | $0 | $0 | $0 | $0 | $28M | $154M | $153M | $370M | $665M | $683M | |
| Net Stock Activity | $-614M | · | · | · | $-99M | · | · | · | $0 | · | · | · | $-153M | · | · | · | |
| Dividends Paid | $261M | $263M | $264M | $265M | $244M | $243M | $243M | $243M | $233M | $233M | $233M | $235M | $224M | $228M | $232M | $236M | |
| Financing Cash Flow | $-916M | $-1.29B | $-634M | $-620M | $-334M | $-260M | $-185M | $-86M | $-166M | $-258M | $-227M | $-879M | $121M | $-573M | $-883M | $-918M | |
| Net Change in Cash | $19M | $-253M | $-155M | $45M | $337M | $-226M | $331M | $-251M | $128M | $-138M | $161M | $37M | $-74M | $-50M | $20M | $-364M | |
| Free Cash Flow | $3.52B | · | · | · | $1.87B | · | · | · | $1.62B | · | · | · | $522M | · | · | · |
수익성 4
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 14.5% | · | 21.7% | 12.7% | 3.6% | · | 7.2% | 2.1% | 8.0% | · | -0.03% | -9.7% | -2.3% | · | -5.1% | -8.3% | |
| EBITDA Margin | 0.60% | · | · | · | 0.80% | · | · | · | 0.87% | · | · | · | 1.3% | · | · | · | |
| ROA | 2.1% | · | 3.2% | 1.9% | 0.54% | · | 1.1% | 0.32% | 1.2% | · | -0.01% | -1.4% | -0.33% | · | -0.58% | -0.89% | |
| ROE | 9.2% | · | 15.5% | 9.9% | 2.9% | · | 6.7% | 1.9% | 6.7% | · | -0.03% | -7.6% | -1.6% | · | -3.0% | -4.2% |
효율성 1
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Asset Turnover | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.2 | 0.2 | 0.1 | · | 0.1 | 0.1 | 0.1 | · | 0.1 | 0.1 |
가치 평가 (TTM) 11
| 지표 | 추세 | Q1 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 | Q1 2024 | Q4 2023 | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | Q2 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue TTM | $68.17B | · | $66.85B | $66.22B | $65.30B | · | $62.43B | $60.30B | $58.57B | · | $55.91B | $54.62B | $52.86B | · | $50.77B | $50.05B | |
| Net Income TTM | $8.91B | · | $7.64B | $4.22B | $3.33B | · | $2.73B | $192M | $-459M | · | $-2.34B | $-3.34B | $-1.33B | · | $-474M | $1.81B | |
| Market Cap | $53.49B | · | $56.24B | $53.15B | $54.87B | · | $50.26B | $42.15B | $45.67B | · | $29.19B | $28.57B | $29.14B | · | $33.12B | $34.34B | |
| P/E | 4.6 | · | 6.9 | 9.5 | 14.1 | · | 12.3 | 14.6 | 38.2 | · | -14.1 | -10.6 | -12.6 | · | -90.9 | 43.9 | |
| P/S | 0.8 | · | 0.8 | 0.8 | 0.8 | · | 0.8 | 0.7 | 0.8 | · | 0.5 | 0.5 | 0.6 | · | 0.7 | 0.7 | |
| P/B | 1.7 | · | 2.0 | 2.2 | 2.5 | · | 2.4 | 2.3 | 2.5 | · | 2.0 | 1.8 | 1.7 | · | 1.9 | 1.7 | |
| P / Tangible Book | 1.9 | · | 2.3 | 2.5 | 2.9 | · | 2.8 | 2.8 | 3.0 | · | 2.6 | 2.4 | 2.1 | · | 2.3 | 2.1 | |
| P / Cash Flow | 15.0 | · | · | · | 27.9 | · | · | · | 27.4 | · | · | · | 48.5 | · | · | · | |
| P / FCF | 15.2 | · | · | · | 29.3 | · | · | · | 28.1 | · | · | · | 55.8 | · | · | · | |
| Earnings Yield | 21.9% | · | 14.4% | 10.6% | 7.1% | · | 8.1% | 6.9% | 2.6% | · | -7.1% | -9.4% | -8.0% | · | -1.1% | 2.3% | |
| Payout Ratio | 10.6% | · | · | · | 41.0% | · | · | · | 19.1% | · | · | · | -70.0% | · | · | · |
재무제표 손익계산서, 대차대조표, 현금흐름 — 연간, 지난 5년
손익계산서
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 매출 | $67.69B | $64.11B | $57.09B | $51.41B | $50.60B |
| 순이익 | $10.28B | $4.67B | $-188M | $-1.29B | $1.61B |
| 희석 EPS | $38.06 | $16.99 | $-1.20 | $-5.14 | $5.01 |
현금 흐름
| 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | |
|---|---|---|---|---|---|
| 잉여현금흐름 | $9.88B | $8.72B | $3.96B | $4.70B | $4.77B |
최신 뉴스 이 회사 관련 최근 헤드라인
나의 지표 나만의 관심 목록 — 전체 기본 재무제표에서 선택한 항목
📊
중요한 지표를 선택하세요 — 위 전체 기본 재무제표의 아무 행 옆에 있는 ➕를 클릭하세요.
선택 항목이 저장되어 모든 티커에서 유지됩니다.